124 westcourt lnSan AntonioTX78257
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 124 westcourt ln, San Antonio, TX, 78257 in San Antonio earns a 9.81% gross yield at $718,000. Rent of $5,872/mo nets $471/mo after the $3,229/mo mortgage. The 1.82 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $198,370 and $6,613/yr in equity accumulation project a total cumulative return of $306,728.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 5.8% |
| Monthly Cash Flow | $471 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,872 |
| Total Monthly Debt Service | $5,115 |
| DSCR Ratio | 1.15x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2000
6,534 sqft lot
$N/A/sqft
$295 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78257, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,814 (100%) |
| Owner Occupied HU | 2,131 (27.3%) |
| Renter Occupied HU | 4,224 (54.1%) |
| Vacant Housing Units | 1,459 (18.7%) |
| Median Home Value | $609,169 |
| Average Home Value | $660,359 |
Housing Distribution
Address Breakdown
Residential
6,905
Single Family
2,574
Multi-Family
4,331
Businesses
591
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2000
6,534 sqft lot
$N/A/sqft
$295 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78257, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,814 (100%) |
| Owner Occupied HU | 2,131 (27.3%) |
| Renter Occupied HU | 4,224 (54.1%) |
| Vacant Housing Units | 1,459 (18.7%) |
| Median Home Value | $609,169 |
| Average Home Value | $660,359 |
Housing Distribution
Address Breakdown
Residential
6,905
Single Family
2,574
Multi-Family
4,331
Businesses
591
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Nisbet • Nisbet Ranch Sales, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1725545
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.